DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Yelp Inc. (YELP)

Communication Services | Internet Content & Information

Today's Price

$19.41

Today's Fair Value

$214.61 +1005.67%

Margin of Safety

+90.96%

Projected Value (5Y)

$345.63 +1680.68%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 48.76% | CAGR (5y): 87.28%

Diluted Shares Growth Rate

Regression: -1.73% | CAGR (5y): -2.27%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 26.02x)

Discount Rate